DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$285.51
Today's Fair Value
$315.09 +10.36%
Margin of Safety
+9.39%
Projected Value (5Y)
$507.46 +77.74%
Dividends Paid (5Y)
$37.86
DCF Inputs
Scenario
%
Regression: 7.36% | CAGR (5y): 4.56%
%
Regression: -4.09% | CAGR (5y): -4.05%
%
Regression: 22.57% | CAGR (5y): 20.72%
Capped at 13.67x (Historical 5y: 3.54x)
%